ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Belicondo

, bangkok|Atmoz Oasis Onnut

฿2.5M฿101K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿101K/m²

District avg (1BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Atmoz Oasis Onnut

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿2.5M

Days on market: 0

Mar 27, 2026Listed

฿2.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿101K/m²

District avg฿63K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+61.5% vs district

+39.7% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿2.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿39K/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿56K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿253.2852

Investment Metrics

Annual ROI on Down Payment61.5%

Break-even Period1.6 years

Total Cost (25yr)฿5.1M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿1.7M

Down payment: ฿760K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿274(Your property: +36867.9%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio apartment in Suan Luang, Bangkok	฿7K	฿311	20m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	30m²	1	rent
For rent studio apartment in Suan Luang, Bangkok	฿8K	฿276	26m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	32m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
Condo U Delight @ Onnut Station	฿10K	฿323	31m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿345	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿414	24m²	-	rent